Welcome!

News Feed Item

Warner Music Group Corp. Reports Results for Fiscal Third Quarter Ended June 30, 2014

NEW YORK, NY -- (Marketwired) -- 08/07/14 --


  • Total revenue increased 16.9% on a constant-currency basis
  • Recorded Music revenue increased 20.8% on a constant-currency basis
  • Cash balance increased to $142 million versus $102 million for the prior-year quarter
  • OIBDA was $66 million versus $69 million in the prior-year quarter
  • Net loss was $184 million versus $62 million in the prior-year quarter

Warner Music Group Corp. today announced its third-quarter financial results for the period ended June 30, 2014.

"A stronger release schedule, combined with sustained investment in exceptional artistic talent and first-class execution by our operators, delivered robust results this quarter," said Stephen Cooper, Warner Music Group's CEO. "We are especially pleased to see our strategic moves pay off, with the acquisition of Parlophone Label Group (PLG) being a key contributor to this quarter's success. We expect our momentum to continue through the remainder of the fiscal year, due to several exciting artist releases in the coming months."

"We are pleased with our financial performance with key highlights including solid revenue growth, improvement in Adjusted OIBDA and an increase in our cash balance as compared to the prior-year quarter," added Brian Roberts, Warner Music Group's Executive Vice President and CFO. "Excluding the non-recurring costs associated with the PLG acquisition and integration, our cash flow from operations was strong and we remain committed to delivering solid free cash flow in the quarters to come."

Total WMG


Total WMG Summary Results
--------------------------------------------------------------------------
(dollars in millions)
                                    For the        For the
                                 Three Months   Three Months
                                    Ended          Ended
                                   June 30,       June 30,
                                     2014           2013         % Change
                                 ------------   ------------   -----------
                                  (unaudited)    (unaudited)
Revenue                          $        788   $        663            19%
Digital revenue                           324            257            26%
Operating (loss) income                   (15)             8             -
Adjusted operating income(1)               28             18            56%
OIBDA                                      66             69            (4%)
Adjusted OIBDA(1)                         109             79            38%
Net loss                                 (184)           (62)            -
Adjusted net loss (1)            $       (141)  $        (52)            -

--------------------------------------------------------------------------

(1) See "Supplemental Disclosures Regarding Non-GAAP Financial Measures"
 at the end of this release for details regarding these measures.

For the quarter, total revenue grew 18.9% (or 16.9% in constant currency) reflecting a stronger release schedule and the July 1, 2013 acquisition of Parlophone Label Group ("PLG"). Excluding PLG, total revenue increased 3.5%. Both U.S. and international revenue grew, 11.4% and 23.8%, respectively, led by strength in Recorded Music revenue. Prior to intersegment eliminations, U.S. and international revenue represented 38.3% and 61.7% of total revenue, respectively, compared to 40.9% and 59.1% of total revenue, respectively, in the prior-year quarter. Recorded Music revenue grew 22.8% and Music Publishing revenue grew 2.2% due to strength in digital revenue. Digital revenue grew 26.1% representing 41.1% of total revenue, compared to 38.8% in the prior-year quarter. Growth in digital revenue reflects the acquisition of PLG as well as strong growth in streaming revenue. Excluding PLG, digital revenue increased 11.7%.

On an as-reported basis, OIBDA declined slightly to $66 million from $69 million in the prior-year quarter and OIBDA margin contracted 2.0 percentage points to 8.4% from 10.4%. The decline in OIBDA and OIBDA margin is a result of one-time charges related to PLG restructuring and integration costs and real estate costs related to moving the company's corporate headquarters (the "Q3 2014 Charges"). Excluding the Q3 2014 Charges, Adjusted OIBDA was $109 million versus $79 million in the prior-year quarter and Adjusted OIBDA margin was 13.8% compared to 11.9% in the prior-year quarter. Excluding PLG, Adjusted OIBDA increased 3.8% to $82 million. As-reported operating loss was $15 million compared to as-reported operating income of $8 million in prior-year quarter reflecting a decline in OIBDA as a result of the Q3 2014 Charges and higher amortization expense resulting from the PLG acquisition. Net loss was $184 million compared to a net loss of $62 million in the prior-year quarter, and included $141 million of loss recorded on extinguishment of debt.

Adjusted operating income, Adjusted OIBDA and Adjusted net loss exclude the Q3 2014 Charges. See below for calculations and reconciliations of OIBDA, Adjusted operating income, Adjusted OIBDA and Adjusted net loss.

As of June 30, 2014, the company reported a cash balance of $142 million, long-term debt of $3.033 billion and net debt (total long-term debt, including the current portion, minus cash) of $2.904 billion. There was no balance outstanding on the company's revolver as of June 30, 2014.

Cash used by operating activities was $38 million compared to cash provided by operating activities of $22 million in the prior-year quarter. The decline primarily reflects the decline in OIBDA as a result of the Q3 2014 Charges. Free Cash Flow, defined below, was negative $55 million compared to negative $25 million in the prior-year quarter due to the decline in cash from operating activities and an increase in capital expenditures to $16 million from $10 million in the prior-year quarter. The $6 million increase in capital expenditures was primarily due to leasehold improvements related to relocating the company's corporate headquarters and consolidating offices in the U.K.

Recorded Music


Recorded Music Summary Results
--------------------------------------------------------------------------
(dollars in millions)
                                      For the       For the
                                   Three Months  Three Months
                                      Ended         Ended
                                     June 30,      June 30,
                                       2014          2013        % Change
                                   ------------  ------------  -----------
                                    (unaudited)   (unaudited)
Revenue                            $        656  $        534           23%
Digital revenue                             299           236           27%
Operating income                             11            22          (50%)
Adjusted operating income(1)                 44            29           52%
OIBDA                                        71            62           15%
Adjusted OIBDA(1)                  $        104  $         69           51%

--------------------------------------------------------------------------

(1) See "Supplemental Disclosures Regarding Non-GAAP Financial Measures"
 at the end of this release for details regarding these measures.

Recorded Music revenue increased 22.8% (or 20.8% in constant currency) reflecting a strong release schedule. Excluding PLG, revenue increased 3.7%. Total physical and digital revenue grew 21.0% (0.2% excluding PLG), Artists Services and Expanded Rights revenue grew 35.3% (33.8% excluding PLG) and licensing revenue grew 21.2% (7.7% decline excluding PLG). Digital revenue growth of 26.7% was driven by the strong release schedule, the acquisition of PLG and growth in streaming revenue. Digital revenue represented 45.6% of total Recorded Music revenue, compared to 44.2% in the prior-year quarter. Domestic Recorded Music digital revenue was $149 million, or 58.9% of total domestic Recorded Music, revenue compared to 57.8% in prior-year quarter. Excluding PLG, digital revenue increased 11%. Major sellers included Coldplay, The Black Keys, Ed Sheeran, Linkin Park, Led Zeppelin, Jason Derulo and Lily Allen.

Recorded Music operating income margin contracted 2.4 percentage points to 1.7% from 4.1% in the prior-year quarter. Recorded Music OIBDA was up 14.5% to $71 million while Recorded Music OIBDA margin declined 0.8 percentage points to 10.8% from 11.6% due to the Q3 2014 Charges.

Music Publishing


Music Publishing Summary Results
--------------------------------------------------------------------------
(dollars in millions)
                                      For the       For the
                                   Three Months  Three Months
                                      Ended         Ended
                                     June 30,      June 30,
                                       2014          2013        % Change
                                   ------------  ------------  -----------
                                    (unaudited)   (unaudited)
Revenue                            $        137  $        134            2%
Digital revenue                              27            22           23%
Operating income                              6            11          (45%)
OIBDA                                        24            28          (14%)

--------------------------------------------------------------------------

Music Publishing revenue grew 2.2% on an as-reported basis and 0.7% in constant-currency. Digital revenue grew 22.7% due to growth in streaming revenue. Digital revenue represented 19.7% of total Music Publishing revenue, compared to 16.4% in the prior-year quarter. Performance revenue was up 2.0% driven by the timing of collection society distributions. Mechanical revenue fell 6.1% in the quarter due to the continued transition from physical to digital sales. Synchronization revenue fell 3.8% due to changes in the licensing marketplace.

Music Publishing operating income margin declined 3.8 percentage points to 4.4% from 8.2% in the prior-year quarter. Music Publishing OIBDA declined to $24 million, while Music Publishing OIBDA margin declined 3.4 percentage points to 17.5% from 20.9% primarily due to the flow through of certain higher margin deals in the prior-year quarter. While Music Publishing OIBDA was down in the quarter and can fluctuate from quarter to quarter due to revenue mix and timing of collections, for the nine months ended June 30, 2014, Music Publishing OIBDA was up 1.0% and OIBDA margin was steady at 25.3% compared to 25.7% in the prior-year period.

Financial details for the quarter can be found in the company's current Form 10-Q for the period ended June 30, 2014, filed today with the Securities and Exchange Commission.

This morning, management will be hosting a conference call to discuss the results at 8:30 A.M. EDT. The call will be webcast on www.wmg.com.

About Warner Music Group
With its broad roster of new stars and legendary artists, Warner Music Group is home to a collection of the best-known record labels in the music industry including Asylum, Atlantic, Big Beat, East West, Elektra, Erato, Fueled by Ramen, Nonesuch, Parlophone, Reprise, Rhino, Roadrunner, Rykodisc, Sire, Warner Bros., Warner Classics, Warner Music Nashville and Word, as well as Warner/Chappell Music, one of the world's leading music publishers, with a catalog of more than one million copyrights worldwide.

"Safe Harbor" Statement under Private Securities Litigation Reform Act of 1995
This communication includes forward-looking statements that reflect the current views of Warner Music Group about future events and financial performance. Words such as "estimates," "expects," "anticipates," "projects," "plans," "intends," "believes," "forecasts" and variations of such words or similar expressions that predict or indicate future events or trends, or that do not relate to historical matters, identify forward-looking statements. All forward-looking statements are made as of today, and we disclaim any duty to update such statements. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for them. However, we cannot assure you that management's expectations, beliefs and projections will result or be achieved. Investors should not rely on forward-looking statements because they are subject to a variety of risks, uncertainties, and other factors that could cause actual results to differ materially from our expectations. Please refer to our Form 10-K, Form 10-Qs and our other filings with the U.S. Securities and Exchange Commission concerning factors that could cause actual results to differ materially from those described in our forward-looking statements.

We maintain an Internet site at www.wmg.com. We use our website as a channel of distribution of material company information. Financial and other material information regarding Warner Music Group is routinely posted on and accessible at http://investors.wmg.com. In addition, you may automatically receive email alerts and other information about Warner Music Group by enrolling your email address through the "email alerts" section at http://investors.wmg.com. Our website and the information posted on it or connected to it shall not be deemed to be incorporated by reference into this communication.

Basis of Consolidation
We maintain a 52-53 week fiscal year ending on the Friday nearest to each reporting date. As such, all references to June 30, 2014 and June 30, 2013 relate to the periods ended June 27, 2014 and June 28, 2013, respectively. For convenience purposes, we continue to date our financial statements as of June 30. All references to September 30, 2013 relate to the fiscal year ended on September 27, 2013. For convenience purposes, we continue to date our financial statements as of September 30.


Figure 1. Warner Music Group Corp. - Consolidated Statements of
 Operations, Three and Nine Months Ended 6/30/14 versus 6/30/13
(dollars in millions)


                                         For the        For the
                                      Three Months   Three Months
                                         Ended          Ended
                                        June 30,       June 30,        %
                                          2014           2013       Change
                                      ------------   ------------   ------
                                       (unaudited)    (unaudited)
Revenues                              $        788   $        663       19%
Costs and expenses:
Cost of revenues                              (417)          (369)      13%
Selling, general and administrative
 expenses                                     (319)          (238)      34%
Amortization expense                           (67)           (48)      40%
                                      ------------   ------------   ------
Total costs and expenses              $       (803)  $       (655)      23%
                                      ------------   ------------   ------
Operating (loss) income               $        (15)  $          8        -
Loss on extinguishment of debt                (141)            (2)       -
Interest expense, net                          (48)           (47)       2%
Other income (expense), net                      4             (2)       -
                                      ------------   ------------   ------
Loss before income taxes              $       (200)  $        (43)       -
Income tax benefit (expense)                    16            (19)       -
                                      ------------   ------------   ------
Net loss                              $       (184)  $        (62)       -
Less: income attributable to
 noncontrolling interest                        (1)            (1)       -
                                      ------------   ------------   ------
Net loss attributable to Warner
 Music Group Corp.                    $       (185)  $        (63)       -
                                      ============   ============   ======


                                      For the Nine   For the Nine
                                      Months Ended   Months Ended
                                        June 30,       June 30,        %
                                          2014           2013       Change
                                      ------------   ------------   ------
                                       (unaudited)    (unaudited)
Revenues                              $      2,256   $      2,107        7%
Costs and expenses:
Cost of revenues                            (1,177)        (1,103)       7%
Selling, general and administrative
 expenses                                     (885)          (745)      19%
Amortization expense                          (199)          (143)      39%
                                      ------------   ------------   ------
Total costs and expenses              $     (2,261)  $     (1,991)      14%
                                      ------------   ------------   ------
Operating (loss) income               $         (5)  $        116        -
Loss on extinguishment of debt                (141)           (85)      66%
Interest expense, net                         (157)          (149)       5%
Other expense, net                              (3)           (11)     (73%)
                                      ------------   ------------   ------
Loss before income taxes              $       (306)  $       (129)       -
Income tax benefit (expense)                    27             (8)       -
                                      ------------   ------------   ------
Net loss                              $       (279)  $       (137)       -
Less: income attributable to
 noncontrolling interest                        (3)            (4)     (25%)
                                      ------------   ------------   ------
Net loss attributable to Warner
 Music Group Corp.                    $       (282)  $       (141)     100%
                                      ============   ============   ======



Figure 2. Warner Music Group Corp. - Consolidated Balance Sheets as of
 6/30/14 versus 9/30/13
(dollars in millions)

                                      June 30,     September 30,      %
                                        2014            2013        Change
                                   -------------   -------------   -------
                                    (unaudited)      (audited)
Assets:
Current assets
  Cash & equivalents               $         142   $         155        (8%)
  Accounts receivable, net                   449             511       (12%)
  Inventories                                 37              33        12%
  Royalty advances (expected to
   be recouped w/in 1 year)                  101              93         9%
  Deferred tax assets                         43              43         -
  Prepaid and other current
   assets                                     72              59        22%
                                   -------------   -------------   -------
Total current assets               $         844   $         894        (6%)
Royalty advances (expected to be
 recouped after 1 year)                      190             173        10%
Property, plant & equipment, net             206             180        14%
Goodwill                                   1,675           1,668         -
Intangible assets subject to
 amortization, net                         2,978           3,107        (4%)
Intangible assets not subject to
 amortization                                121             120         1%
Other assets                                 102             110        (7%)
                                   -------------   -------------   -------
Total assets                       $       6,116   $       6,252        (2%)
                                   =============   =============   =======

Liabilities and Equity:
Current liabilities
  Accounts payable                 $         221   $         280       (21%)
  Accrued royalties                        1,163           1,147         1%
  Accrued liabilities                        261             308       (15%)
  Accrued interest                            50              75       (33%)
  Deferred revenue                           230             139        65%
  Current portion of long-term
   debt                                       13              13         -
  Other current liabilities                    8              25       (68%)
                                   -------------   -------------   -------
Total current liabilities          $       1,946   $       1,987        (2%)

Long-term debt                             3,033           2,854         6%
Deferred tax liabilities, net                396             439       (10%)
Other noncurrent liabilities                 281             229        23%
                                   -------------   -------------   -------
Total liabilities                  $       5,656   $       5,509         3%

Equity:
Common stock                                   -               -        NM
Additional paid-in capital                 1,128           1,128         -
Accumulated deficit                         (623)           (341)       83%
Accumulated other comprehensive
 loss                                        (63)            (61)        3%
                                   -------------   -------------   -------
Total Warner Music Group Corp.
 equity                            $         442   $         726       (39%)

Noncontrolling interest                       18              17         6%
                                   -------------   -------------   -------
Total equity                                 460             743       (38%)

                                   -------------   -------------   -------
Total liabilities and equity       $       6,116   $       6,252        (2%)
                                   =============   =============   =======



Figure 3. Warner Music Group Corp. - Summarized Statements of Cash Flows,
 Three and Nine Months Ended 6/30/14 versus 6/30/13
(dollars in millions)


                                                   For the        For the
                                                Three Months   Three Months
                                                   Ended          Ended
                                                  June 30,       June 30,
                                                    2014           2013
                                                ------------   ------------
                                                 (unaudited)    (unaudited)
Net cash (used in) provided by operating
 activities                                     $        (38)  $         22
Net cash used in investing activities                    (17)           (47)
Net cash provided by (used in) financing
 activities                                               48           (163)
Effect of foreign currency exchange rates on
 cash and equivalents                                      -             (4)
                                                ------------   ------------
Net decrease in cash and equivalents            $         (7)  $       (192)
                                                ============   ============



                                                For the Nine   For the Nine
                                                Months Ended   Months Ended
                                                  June 30,       June 30,
                                                    2014           2013
                                                ------------   ------------
                                                 (unaudited)    (unaudited)
Net cash provided by operating activities       $         41   $        147
Net cash used in investing activities                    (92)           (76)
Net cash provided by (used in) financing
 activities                                               43           (260)
Effect of foreign currency exchange rates on
 cash and equivalents                                     (5)           (11)
                                                ------------   ------------
Net decrease in cash and equivalents            $        (13)  $       (200)
                                                ============   ============

Supplemental Disclosures Regarding Non-GAAP Financial Measures
We evaluate our operating performance based on several factors, including the following non-GAAP financial measures:

OIBDA
OIBDA reflects our operating income before non-cash depreciation of tangible assets and non-cash amortization of intangible assets. We consider OIBDA to be an important indicator of the operational strengths and performance of our businesses, and believe the presentation of OIBDA helps improve the ability to understand our operating performance and evaluate our performance in comparison to comparable periods. However, a limitation of the use of OIBDA as a performance measure is that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenue in our businesses. Accordingly, OIBDA should be considered in addition to, not as a substitute for, operating income, net (loss) income and other measures of financial performance reported in accordance with U.S. GAAP. In addition, OIBDA, as we calculate it, may not be comparable to similarly titled measures employed by other companies.


Figure 4. Warner Music Group Corp. - Reconciliation of OIBDA to Net Loss,
 Three and Nine Months Ended 6/30/14 versus 6/30/13
(dollars in millions)



                                        For the         For the
                                     Three Months    Three Months
                                        Ended           Ended
                                       June 30,        June 30,        %
                                         2014            2013       Change
                                     ------------    ------------   ------
                                      (unaudited)     (unaudited)
OIBDA                                $         66    $         69       (4%)
Depreciation expense                          (14)            (13)       8%
Amortization expense                          (67)            (48)      40%
                                     ------------    ------------   ------
Operating (loss) income              $        (15)   $          8        -
Loss on extinguishment of debt               (141)             (2)       -
Interest expense, net                         (48)            (47)       2%
Other income (expense), net                     4              (2)       -
                                     ------------    ------------   ------
Loss before income taxes             $       (200)   $        (43)       -
Income tax benefit (expense)                   16             (19)       -
                                     ------------    ------------   ------
Net loss                             $       (184)   $        (62)       -
Less: income attributable to
 noncontrolling interest                       (1)             (1)       -
                                     ------------    ------------   ------
Net (loss) income attributable to
 Warner Music Group Corp.            $       (185)   $        (63)       -
                                     ============    ============   ======


Operating (loss) income margin               (1.9%)           1.2%
OIBDA margin                                  8.4%           10.4%


                                     For the Nine    For the Nine
                                     Months Ended    Months Ended
                                       June 30,        June 30,        %
                                         2014            2013       Change
                                     ------------    ------------   ------
                                      (unaudited)     (unaudited)
OIBDA                                $        233    $        297      (22%)
Depreciation expense                          (39)            (38)       3%
Amortization expense                         (199)           (143)      39%
                                     ------------    ------------   ------
Operating (loss) income              $         (5)   $        116        -
Loss on extinguishment of debt               (141)            (85)      66%
Interest expense, net                        (157)           (149)       5%
Other expense, net                             (3)            (11)     (73%)
                                     ------------    ------------   ------
Loss before income taxes             $       (306)   $       (129)       -
Income tax benefit (expense)                   27              (8)       -
                                     ------------    ------------   ------
Net loss                             $       (279)   $       (137)       -
Less: income attributable to
 noncontrolling interest                       (3)             (4)     (25%)
                                     ------------    ------------   ------
Net loss attributable to Warner
 Music Group Corp.                   $       (282)   $       (141)     100%
                                     ============    ============   ======


Operating (loss) income margin               (0.2%)           5.5%
OIBDA margin                                 10.3%           14.1%



Figure 5. Warner Music Group Corp. - Reconciliation of Segment Operating
 Income to OIBDA, Three and Nine Months Ended 6/30/14 versus 6/30/13
(dollars in millions)


                                        For the         For the
                                     Three Months    Three Months
                                        Ended           Ended
                                       June 30,        June 30,        %
                                         2014            2013       Change
                                     ------------    ------------   ------
                                      (unaudited)     (unaudited)
Total WMG operating (loss) income -
 U.S. GAAP                           $        (15)   $          8        -
Depreciation and amortization
 expense                                       81              61       33%
                                     ------------    ------------   ------
Total WMG OIBDA                      $         66    $         69       (4%)
                                     ============    ============   ======

Operating (loss) income margin               (1.9%)           1.2%
OIBDA margin                                  8.4%           10.4%

Recorded Music operating income -
 U.S. GAAP                           $         11    $         22      (50%)
Depreciation and amortization
 expense                                       60              40       50%
                                     ------------    ------------   ------
Recorded Music OIBDA                 $         71    $         62       15%
                                     ============    ============   ======

Recorded Music operating income
 margin                                       1.7%            4.1%
Recorded Music OIBDA margin                  10.8%           11.6%

Music Publishing operating income -
 U.S. GAAP                           $          6    $         11      (45%)
Depreciation and amortization
 expense                                       18              17        6%
                                     ------------    ------------   ------
Music Publishing OIBDA               $         24    $         28      (14%)
                                     ============    ============   ======

Music Publishing operating income
 margin                                       4.4%            8.2%
Music Publishing OIBDA margin                17.5%           20.9%



                                     For the Nine    For the Nine
                                     Months Ended    Months Ended
                                       June 30,        June 30,        %
                                         2014            2013       Change
                                     ------------    ------------   ------
                                      (unaudited)     (unaudited)
Total WMG operating (loss) income -
 GAAP                                $         (5)   $        116        -
Depreciation and amortization
 expense                                      238             181       31%
                                     ------------    ------------   ------
Total WMG OIBDA                      $        233    $        297      (22%)
                                     ============    ============   ======

Operating (loss) income margin               (0.2%)           5.5%
OIBDA margin                                 10.3%           14.1%

Recorded Music operating income -
 GAAP                                $         27    $        141      (81%)
Depreciation and amortization
 expense                                      176             121       45%
                                     ------------    ------------   ------
Recorded Music OIBDA                 $        203    $        262      (23%)
                                     ============    ============   ======

Recorded Music operating income
 margin                                       1.4%            8.1%
Recorded Music OIBDA margin                  10.8%           15.0%

Music Publishing operating income -
 GAAP                                $         45    $         47       (4%)
Depreciation and amortization
 expense                                       53              50        6%
                                     ------------    ------------   ------
Music Publishing OIBDA               $         98    $         97        1%
                                     ============    ============   ======

Music Publishing operating income
 margin                                      11.6%           12.5%
Music Publishing OIBDA margin                25.3%           25.7%


Adjusted Operating Income, Adjusted OIBDA and Adjusted Net (Loss) Income
Adjusted operating income, Adjusted OIBDA and Adjusted net (loss) income is operating income, OIBDA and net (loss) income, respectively, adjusted to exclude the impact of certain items that affect comparability ("Factors Affecting Comparability"). Factors affecting period-to-period comparability of the unadjusted measures in fiscal year 2014 included the Q3 2014 Charges. We use Adjusted operating income, Adjusted OIBDA and Adjusted net (loss) income to evaluate our actual operating performance. We believe that the adjusted results provide relevant and useful information for investors because they clarify our actual operating performance, make it easier to compare our results with those of other companies in our industry and allow investors to review performance in the same way as our management. Since these are not measures of performance calculated in accordance with U.S. GAAP, they should not be considered in isolation of, or as a substitute for, operating income, OIBDA and net loss attributable to Warner Music Group Corp. as indicators of operating performance, and they may not be comparable to similarly titled measures employed by other companies.


Figure 6. Warner Music Group Corp. - Reconciliation of Reported to Adjusted
 Results, Three and Nine Months Ended 6/30/14 versus 6/30/13
(dollars in millions)


For the Three Months
 Ended June 30, 2014
                           Total Record-  Music
                            WMG     ed  Publish-
                         Operat-   Music  ing         Record-  Music
                            ing  Operat- Operat- Total   ed   Publish
                          (Loss)    ing    ing    WMG   Music  -ing    Net
                          Income  Income Income  OIBDA  OIBDA  OIBDA  loss
                          ------  ------ ------ ------ ------ ------ ------
                          (unaud (unaud  (unaud (unaud (unaud (unaud (unaud
                           -ited) -ited)  -ited) -ited) -ited) -ited) -ited)
Reported Results          $  (15) $   11 $    6 $   66 $   71 $   24 $ (184)
Factors Affecting
 Comparability:
  PLG Professional Fees
   and Integration Costs      15      15      -     15     15      -     15
  PLG Restructuring
   expense                    18      18      -     18     18      -     18
  Lease Surrender             10       -      -     10      -      -     10
                          ------  ------ ------ ------ ------ ------ ------
Adjusted Results          $   28  $   44 $    6 $  109 $  104 $   24 $ (141)
                          ------  ------ ------ ------ ------ ------ ------

Adjusted Margin              3.6%    6.7%   4.4%  13.8%  15.9%  17.5%


For the Three Months
Ended June 30, 2013
                           Total Record-  Music
                            WMG     ed  Publish-
                         Operat-   Music  ing         Record-  Music
                            ing  Operat- Operat- Total   ed   Publish
                          (Loss)    ing    ing    WMG   Music  -ing    Net
                          Income  Income Income  OIBDA  OIBDA  OIBDA  loss
                          ------  ------ ------ ------ ------ ------ ------
                          (unaud (unaud  (unaud (unaud (unaud (unaud (unaud
                           -ited) -ited)  -ited) -ited) -ited) -ited) -ited)
Reported Results          $    8  $   22 $   11 $   69 $   62 $   28 $  (62)
Factors Affecting
 Comparability:
  PLG Professional Fees
   and Integration Costs       7       4      -      7      4      -      7
  PLG Restructuring
   expense                     3       3      -      3      3      -      3
                          ------  ------ ------ ------ ------ ------ ------
Adjusted Results          $   18  $   29 $   11 $   79 $   69 $   28 $  (52)
                          ------  ------ ------ ------ ------ ------ ------

Adjusted Margin              2.7%    5.4%   8.2%  11.9%  12.9%  20.9%


For the Nine Months Ended
June 30, 2014
                           Total Record-  Music
                            WMG     ed  Publish-
                         Operat-   Music  ing         Record-  Music
                            ing  Operat- Operat- Total   ed   Publish
                          (Loss)    ing    ing    WMG   Music  -ing    Net
                          Income  Income Income  OIBDA  OIBDA  OIBDA  loss
                          ------  ------ ------ ------ ------ ------ ------
                          (unaud (unaud  (unaud (unaud (unaud (unaud (unaud
                           -ited) -ited)  -ited) -ited) -ited) -ited) -ited)
Reported Results          $   (5) $   27 $   45 $  233 $  203 $   98 $ (279)
Factors Affecting
 Comparability:
  PLG Professional Fees
   and Integration Costs      51      51      -     51     51      -     51
  PLG Restructuring
   expense                    42      42      -     42     42      -     42
Lease Surrender               10       -      -     10      -      -     10
                          ------  ------ ------ ------ ------ ------ ------
Adjusted Results          $   98  $  120 $   45 $  336 $  296 $   98 $ (176)
                          ------  ------ ------ ------ ------ ------ ------

Adjusted Margin              4.3%    6.4%  11.6%  14.9%  15.7%  25.3%


For the Nine Months Ended
June 30, 2013
                           Total Record-  Music
                            WMG     ed  Publish-
                         Operat-   Music  ing         Record-  Music
                            ing  Operat- Operat- Total   ed   Publish
                          (Loss)    ing    ing    WMG   Music  -ing    Net
                          Income  Income Income  OIBDA  OIBDA  OIBDA  loss
                          ------  ------ ------ ------ ------ ------ ------
                          (unaud (unaud  (unaud (unaud (unaud (unaud (unaud
                           -ited) -ited)  -ited) -ited) -ited) -ited) -ited)
Reported Results          $  116  $  141 $   47 $  297 $  262 $   97 $ (137)
Factors Affecting
 Comparability:
  PLG Professional Fees
   and Integration Costs      10       4      -     10      4      -     10
  PLG Restructuring
   expense                     3       3      -      3      3      -      3
                          ------  ------ ------ ------ ------ ------ ------
Adjusted Results          $  129  $  148 $   47 $  310 $  269 $   97 $ (124)
                          ------  ------ ------ ------ ------ ------ ------

Adjusted Margin              6.1%    8.5%  12.5%  14.7%  15.4%  25.7%

Constant Currency
Because exchange rates are an important factor in understanding period-to-period comparisons, we believe the presentation of revenue on a constant-currency basis in addition to reported revenue helps improve the ability to understand our operating results and evaluate our performance in comparison to prior periods. Constant-currency information compares results between periods as if exchange rates had remained constant period over period. We use results on a constant-currency basis as one measure to evaluate our performance. We calculate constant-currency results by applying current-year foreign currency exchange rates to prior-year results. However, a limitation of the use of the constant-currency results as a performance measure is that it does not reflect the impact of exchange rates on our revenue, including, for example, the $11 million, $9 million, and $2 million favorable impact of exchange rates on our Total, Recorded Music revenue and Music Publishing revenue, respectively, in the three months ended June 30, 2014 compared to the prior-year quarter. These results should be considered in addition to, not as a substitute for, results reported in accordance with U.S. GAAP. Results on a constant-currency basis, as we present them, may not be comparable to similarly titled measures used by other companies and are not a measure of performance presented in accordance with U.S. GAAP.


Figure 7. Warner Music Group Corp. - Revenue by Geography and Segment,
 Three and Nine Months Ended 6/30/14 versus 6/30/13 as Reported and
 Constant Currency
(dollars in millions)

                                    For the        For the        For the
                                 Three Months   Three Months   Three Months
                                    Ended          Ended          Ended
                                   June 30,       June 30,       June 30,
                                     2014           2013           2013
                                 ------------   ------------   ------------
                                  As reported    As reported     Constant
                                  (unaudited)    (unaudited)    (unaudited)


US revenue
  Recorded Music                 $        253   $        225   $        225
  Music Publishing                         51             48             48

International revenue
  Recorded Music                          403            309            318
  Music Publishing                         86             86             88

Intersegment eliminations                  (5)            (5)            (5)

                                 ------------   ------------   ------------
Total Revenue                    $        788   $        663   $        674
                                 ============   ============   ============

Revenue by Segment:
Recorded Music
  Physical                       $        202   $        178   $        179
  Digital                                 299            236            240
                                 ------------   ------------   ------------
  Total Physical & Digital                501            414            419
  Artist services & expanded-
   rights                                  92             68             70
  Licensing                                63             52             54
                                 ------------   ------------   ------------
Total Recorded Music                      656            534            543
Music Publishing
  Performance                              52             51             51
  Mechanical                               31             33             34
  Synchronization                          25             26             26
  Digital                                  27             22             21
  Other                                     2              2              4
                                 ------------   ------------   ------------
Total Music Publishing                    137            134            136
Intersegment eliminations                  (5)            (5)            (5)
                                 ------------   ------------   ------------
Total Revenue                    $        788   $        663   $        674
                                 ============   ============   ============


                                 ------------   ------------   ------------
Total Digital Revenue            $        324   $        257   $        260
                                 ============   ============   ============



                                 For the Nine   For the Nine   For the Nine
                                 Months Ended   Months Ended   Months Ended
                                   June 30,       June 30,       June 30,
                                     2014           2013           2013
                                 ------------   ------------   ------------
                                  As reported    As reported     Constant
                                  (unaudited)    (unaudited)    (unaudited)


US revenue
  Recorded Music                 $        702   $        733   $        733
  Music Publishing                        144            139            139

International revenue
  Recorded Music                        1,180          1,012          1,011
  Music Publishing                        243            238            240

Intersegment eliminations                 (13)           (15)           (15)

                                 ------------   ------------   ------------
Total Revenue                    $      2,256   $      2,107   $      2,108
                                 ============   ============   ============

Revenue by Segment:
Recorded Music
  Physical                       $        620   $        667   $        664
  Digital                                 828            735            735
                                 ------------   ------------   ------------
  Total Physical and Digital            1,448          1,402          1,399
  Artist services & expanded-
   rights                                 238            178            180
  Licensing                               196            165            165
                                 ------------   ------------   ------------
Total Recorded Music                    1,882          1,745          1,744
Music Publishing
  Performance                             150            146            146
  Mechanical                               80             86             87
  Synchronization                          78             75             75
  Digital                                  71             62             62
  Other                                     8              8              9
                                 ------------   ------------   ------------
Total Music Publishing                    387            377            379
Intersegment eliminations                 (13)           (15)           (15)
                                 ------------   ------------   ------------
Total Revenue                    $      2,256   $      2,107   $      2,108
                                 ============   ============   ============

                                 ------------   ------------   ------------
Total Digital Revenue            $        895   $        793   $        793
                                 ============   ============   ============

Free Cash Flow
Free Cash Flow reflects our cash flow used in operating activities less capital expenditures and cash paid for investments. We use Free Cash Flow, among other measures, to evaluate our operating performance. Management believes Free Cash Flow provides investors with an important perspective on the cash available to service debt, fund ongoing operations and working capital needs, make strategic acquisitions and investments and pay any dividends or fund any repurchases of our outstanding notes or common stock in open market purchases, privately negotiated purchases or otherwise. As a result, Free Cash Flow is a significant measure of our ability to generate long-term value. It is useful for investors to know whether this ability is being enhanced or degraded as a result of our operating performance. We believe the presentation of Free Cash Flow is relevant and useful for investors because it allows investors to view performance in a manner similar to the method used by management. In addition, Free Cash Flow is also a primary measure used externally by our investors and analysts for purposes of valuation and comparing our operating performance to other companies in our industry.

Because Free Cash Flow is not a measure of performance calculated in accordance with U.S. GAAP, Free Cash Flow should not be considered in isolation of, or as a substitute for, net (loss) income as an indicator of operating performance or cash flow used in operating activities as a measure of liquidity. Free Cash Flow, as we calculate it, may not be comparable to similarly titled measures employed by other companies. In addition, Free Cash Flow does not necessarily represent funds available for discretionary use and is not necessarily a measure of our ability to fund our cash needs. Because Free Cash Flow deducts capital expenditures and cash paid for investments from "cash flow used in operating activities" (the most directly comparable U.S. GAAP financial measure), users of this information should consider the types of events and transactions that are not reflected. We provide below a reconciliation of Free Cash Flow to the most directly comparable amount reported under U.S. GAAP, which is "net cash flow used in operating activities."


Figure 8. Warner Music Group Corp. - Calculation of Free Cash Flow, Three
 and Nine Months Ended 6/30/14 versus 6/30/13
(dollars in millions)


                                                   For the        For the
                                                Three Months   Three Months
                                                   Ended          Ended
                                                  June 30,       June 30,
                                                    2014           2013
                                                ------------   ------------
                                                 (unaudited)    (unaudited)
Net cash flow (used in) provided by operating
 activities                                     $        (38)  $         22
Less: Capital expenditures                                16             10
Less: Net cash paid for investments                        1             37

                                                ------------   ------------
Free Cash Flow                                  $        (55)  $        (25)
                                                ============   ============



                                                For the Nine   For the Nine
                                                Months Ended   Months Ended
                                                  June 30,       June 30,
                                                    2014           2013
                                                ------------   ------------
                                                 (unaudited)    (unaudited)

Net cash flow provided by operating activities  $         41   $        147
Less: Capital expenditures                                46             23
Less: Net cash paid for investments                       46             53

                                                ------------   ------------
Free Cash Flow                                  $        (51)  $         71
                                                ============   ============

Media & Investor Contact:
James Steven
(212) 275-2213
Email Contact

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest Stories
"We are an IT services solution provider and we sell software to support those solutions. Our focus and key areas are around security, enterprise monitoring, and continuous delivery optimization," noted John Balsavage, President of A&I Solutions, in this SYS-CON.tv interview at 20th Cloud Expo, held June 6-8, 2017, at the Javits Center in New York City, NY.
What sort of WebRTC based applications can we expect to see over the next year and beyond? One way to predict development trends is to see what sorts of applications startups are building. In his session at @ThingsExpo, Arin Sime, founder of WebRTC.ventures, discussed the current and likely future trends in WebRTC application development based on real requests for custom applications from real customers, as well as other public sources of information.
Your homes and cars can be automated and self-serviced. Why can't your storage? From simply asking questions to analyze and troubleshoot your infrastructure, to provisioning storage with snapshots, recovery and replication, your wildest sci-fi dream has come true. In his session at @DevOpsSummit at 20th Cloud Expo, Dan Florea, Director of Product Management at Tintri, provided a ChatOps demo where you can talk to your storage and manage it from anywhere, through Slack and similar services with...
The financial services market is one of the most data-driven industries in the world, yet it’s bogged down by legacy CPU technologies that simply can’t keep up with the task of querying and visualizing billions of records. In his session at 20th Cloud Expo, Karthik Lalithraj, a Principal Solutions Architect at Kinetica, discussed how the advent of advanced in-database analytics on the GPU makes it possible to run sophisticated data science workloads on the same database that is housing the rich...
DevOps at Cloud Expo, taking place October 31 - November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA, is co-located with 21st Cloud Expo and will feature technical sessions from a rock star conference faculty and the leading industry players in the world. The widespread success of cloud computing is driving the DevOps revolution in enterprise IT. Now as never before, development teams must communicate and collaborate in a dynamic, 24/7/365 environment. There is no time to w...
SYS-CON Events announced today that Massive Networks will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Massive Networks mission is simple. To help your business operate seamlessly with fast, reliable, and secure internet and network solutions. Improve your customer's experience with outstanding connections to your cloud.
In the enterprise today, connected IoT devices are everywhere – both inside and outside corporate environments. The need to identify, manage, control and secure a quickly growing web of connections and outside devices is making the already challenging task of security even more important, and onerous. In his session at @ThingsExpo, Rich Boyer, CISO and Chief Architect for Security at NTT i3, discussed new ways of thinking and the approaches needed to address the emerging challenges of security i...
"We want to show that our solution is far less expensive with a much better total cost of ownership so we announced several key features. One is called geo-distributed erasure coding, another is support for KVM and we introduced a new capability called Multi-Part," explained Tim Desai, Senior Product Marketing Manager at Hitachi Data Systems, in this SYS-CON.tv interview at 20th Cloud Expo, held June 6-8, 2017, at the Javits Center in New York City, NY.
FinTechs use the cloud to operate at the speed and scale of digital financial activity, but are often hindered by the complexity of managing security and compliance in the cloud. In his session at 20th Cloud Expo, Sesh Murthy, co-founder and CTO of Cloud Raxak, showed how proactive and automated cloud security enables FinTechs to leverage the cloud to achieve their business goals. Through business-driven cloud security, FinTechs can speed time-to-market, diminish risk and costs, maintain continu...
There is a huge demand for responsive, real-time mobile and web experiences, but current architectural patterns do not easily accommodate applications that respond to events in real time. Common solutions using message queues or HTTP long-polling quickly lead to resiliency, scalability and development velocity challenges. In his session at 21st Cloud Expo, Ryland Degnan, a Senior Software Engineer on the Netflix Edge Platform team, will discuss how by leveraging a reactive stream-based protocol,...
DX World EXPO, LLC., a Lighthouse Point, Florida-based startup trade show producer and the creator of "DXWorldEXPO® - Digital Transformation Conference & Expo" has announced its executive management team. The team is headed by Levent Selamoglu, who has been named CEO. "Now is the time for a truly global DX event, to bring together the leading minds from the technology world in a conversation about Digital Transformation," he said in making the announcement.
In his session at 20th Cloud Expo, Mike Johnston, an infrastructure engineer at Supergiant.io, discussed how to use Kubernetes to set up a SaaS infrastructure for your business. Mike Johnston is an infrastructure engineer at Supergiant.io with over 12 years of experience designing, deploying, and maintaining server and workstation infrastructure at all scales. He has experience with brick and mortar data centers as well as cloud providers like Digital Ocean, Amazon Web Services, and Rackspace. H...
Internet of @ThingsExpo, taking place October 31 - November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA, is co-located with 21st Cloud Expo and will feature technical sessions from a rock star conference faculty and the leading industry players in the world. The Internet of Things (IoT) is the most profound change in personal and enterprise IT since the creation of the Worldwide Web more than 20 years ago. All major researchers estimate there will be tens of billions devic...
"The Striim platform is a full end-to-end streaming integration and analytics platform that is middleware that covers a lot of different use cases," explained Steve Wilkes, Founder and CTO at Striim, in this SYS-CON.tv interview at 20th Cloud Expo, held June 6-8, 2017, at the Javits Center in New York City, NY.
Everything run by electricity will eventually be connected to the Internet. Get ahead of the Internet of Things revolution and join Akvelon expert and IoT industry leader, Sergey Grebnov, in his session at @ThingsExpo, for an educational dive into the world of managing your home, workplace and all the devices they contain with the power of machine-based AI and intelligent Bot services for a completely streamlined experience.